| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 3 430.00 | | 3 430.00 | 3 430.00 |
AP Buildings | 403 418.00 | 138 473.00 | 264 946.00 | 403 418.00 |
BJ TOTAL (I) | 406 848.00 | 138 473.00 | 268 376.00 | 406 848.00 |
CF Cash and cash equivalents | 11 242.00 | | 11 242.00 | 11 242.00 |
CJ TOTAL (II) | 11 242.00 | | 11 242.00 | 11 242.00 |
CO Grand total (0 to V) | 418 091.00 | 138 473.00 | 279 618.00 | 418 091.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -436 043.00 | | | -436 043.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 012.00 | | | 8 012.00 |
DL TOTAL (I) | -418 031.00 | | | -418 031.00 |
DU Loans and Debts from Credit Institutions (3) | 204 619.00 | | | 204 619.00 |
DV Miscellaneous Loans and Financial Debts (4) | 372 982.00 | | | 372 982.00 |
DX Trade payables and related accounts | 119 382.00 | | | 119 382.00 |
DY Tax and social security liabilities | 667.00 | | | 667.00 |
EC TOTAL (IV) | 697 649.00 | | | 697 649.00 |
EE Grand total (I to V) | 279 618.00 | | | 279 618.00 |
EG Accrued income and payables due within one year | 527 273.00 | | | 527 273.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 45 065.00 | |
FR Total operating income (I) | | | 45 065.00 | |
FW Other purchases and external expenses | | | 4 268.00 | |
FX Taxes, duties, and similar payments | | | 2 683.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 171.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 27 125.00 | |
GG - OPERATING RESULT (I - II) | | | 17 940.00 | |
GR Interest and similar expenses | | | 9 927.00 | |
GU Total financial expenses (VI) | | | 9 927.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 927.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 065.00 | | | 45 065.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 053.00 | | | 37 053.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 012.00 | | | 8 012.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 406 848.00 | | | 406 848.00 |
I4 DECREASES Grand Total | | | 406 848.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 406 848.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 406 848.00 | | | 406 848.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 118 302.00 | 20 171.00 | | 118 302.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 118 302.00 | 20 171.00 | | 118 302.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 119 382.00 | 119 382.00 | | 119 382.00 |
VH Loans with a maturity of more than one year at origin | 204 619.00 | 34 243.00 | 170 376.00 | 204 619.00 |
VI Group and Associates | 372 982.00 | 372 982.00 | | 372 982.00 |
VW VAT | 667.00 | 667.00 | | 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 697 649.00 | 527 273.00 | 170 376.00 | 697 649.00 |
